| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 046.00 | 1 046.00 | | 1 046.00 |
BH Other financial assets | 1 407.00 | | 1 407.00 | 1 407.00 |
BJ TOTAL (I) | 2 454.00 | 1 046.00 | 1 407.00 | 2 454.00 |
BT Goods | 459 914.00 | | 459 914.00 | 459 914.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 17 244.00 | | 17 244.00 | 17 244.00 |
CF Cash and cash equivalents | 12 742.00 | | 12 742.00 | 12 742.00 |
CH Prepaid expenses | 343.00 | | 343.00 | 343.00 |
CJ TOTAL (II) | 490 244.00 | | 490 244.00 | 490 244.00 |
CO Grand total (0 to V) | 492 698.00 | 1 046.00 | 491 651.00 | 492 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DH Retained earnings | -6 931.00 | -7 979.00 | | -6 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 558.00 | 1 048.00 | | 1 558.00 |
DL TOTAL (I) | 10 627.00 | 9 068.00 | | 10 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 471 811.00 | 471 811.00 | | 471 811.00 |
DX Trade payables and related accounts | 8 609.00 | 8 489.00 | | 8 609.00 |
DY Tax and social security liabilities | 603.00 | 398.00 | | 603.00 |
EC TOTAL (IV) | 481 024.00 | 480 699.00 | | 481 024.00 |
EE Grand total (I to V) | 491 651.00 | 489 767.00 | | 491 651.00 |
EG Accrued income and payables due within one year | 481 024.00 | 480 699.00 | | 481 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 520.00 | | 20 520.00 | 20 520.00 |
FJ Net sales | 20 520.00 | | 20 520.00 | 20 520.00 |
FR Total operating income (I) | | | 20 520.00 | |
FW Other purchases and external expenses | | | 16 686.00 | |
FX Taxes, duties, and similar payments | | | 2 225.00 | |
GF Total Operating Expenses (II) | | | 18 912.00 | |
GG - OPERATING RESULT (I - II) | | | 1 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 49.00 | 72.00 | | 49.00 |
HH Total exceptional expenses (VIII) | 49.00 | 72.00 | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -49.00 | -72.00 | | -49.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 520.00 | 20 374.00 | | 20 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 961.00 | 19 325.00 | | 18 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 558.00 | 1 048.00 | | 1 558.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 454.00 | | | 2 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 407.00 | |
I4 DECREASES Grand Total | | | 2 454.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 046.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 046.00 | | | 1 046.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 407.00 | | | 1 407.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 046.00 | | | 1 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 046.00 | | | 1 046.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 609.00 | 8 609.00 | | 8 609.00 |
UT Other financial assets | 1 407.00 | | 1 407.00 | 1 407.00 |
VB VAT | 17 244.00 | 17 244.00 | | 17 244.00 |
VI Group and Associates | 471 811.00 | 471 811.00 | | 471 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 603.00 | 603.00 | | 603.00 |
VS Prepaid expenses | 343.00 | 343.00 | | 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 994.00 | 17 587.00 | 1 407.00 | 18 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 481 024.00 | 481 024.00 | | 481 024.00 |
